|
(単位:百万ドル)
|
3Q10
|
4Q10
|
2Q11
|
3Q11
|
4Q11
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
197
|
230
|
233
|
242
|
272
|
371
|
321
|
320
|
325
|
402
|
553
|
525
|
284
|
219
|
194
|
288
|
304
|
292
|
305
|
289
|
250
|
544
|
516
|
357
|
335
|
345
|
363
|
426
|
421
|
402
|
390
|
386
|
310
|
360
|
320
|
335
|
352
|
375
|
366
|
402
|
339
|
354
|
282
|
339
|
302
|
363
|
294
|
264
|
229
|
235
|
233
|
256
|
212
|
224
|
227
|
186
|
203
|
264
|
|
有価証券
|
-
|
-
|
-
|
-
|
17
|
13
|
15
|
13
|
8
|
8
|
12
|
21
|
18
|
14
|
12
|
11
|
11
|
11
|
10
|
14
|
14
|
11
|
15
|
10
|
11
|
7
|
7
|
11
|
8
|
8
|
11
|
11
|
8
|
7
|
7
|
8
|
9
|
10
|
11
|
21
|
23
|
24
|
19
|
15
|
15
|
17
|
13
|
13
|
16
|
16
|
16
|
11
|
8
|
8
|
10
|
11
|
9
|
1
|
|
現金 + 有価証券
|
197
|
230
|
233
|
242
|
290
|
385
|
337
|
333
|
334
|
411
|
565
|
547
|
303
|
233
|
207
|
300
|
316
|
303
|
316
|
303
|
265
|
556
|
532
|
368
|
347
|
353
|
371
|
438
|
430
|
410
|
401
|
398
|
318
|
368
|
327
|
344
|
361
|
386
|
378
|
423
|
362
|
379
|
301
|
354
|
317
|
381
|
308
|
278
|
246
|
252
|
249
|
267
|
221
|
232
|
237
|
197
|
213
|
265
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43
|
64
|
60
|
63
|
60
|
64
|
52
|
41
|
52
|
43
|
47
|
47
|
60
|
67
|
77
|
72
|
67
|
71
|
68
|
50
|
56
|
59
|
|
商品及び製品
|
118
|
114
|
108
|
105
|
112
|
124
|
137
|
135
|
149
|
178
|
254
|
339
|
410
|
389
|
369
|
338
|
312
|
305
|
260
|
265
|
275
|
259
|
253
|
249
|
251
|
246
|
252
|
253
|
282
|
283
|
289
|
295
|
304
|
292
|
282
|
275
|
257
|
261
|
270
|
314
|
363
|
390
|
415
|
399
|
381
|
354
|
327
|
346
|
366
|
372
|
291
|
279
|
265
|
243
|
247
|
190
|
188
|
180
|
|
流動資産合計
|
403
|
422
|
-
|
443
|
530
|
644
|
605
|
599
|
619
|
765
|
1,013
|
1,118
|
920
|
846
|
805
|
834
|
823
|
807
|
776
|
706
|
742
|
1,010
|
982
|
714
|
705
|
720
|
749
|
777
|
833
|
815
|
826
|
799
|
747
|
788
|
739
|
740
|
729
|
785
|
772
|
903
|
900
|
961
|
890
|
872
|
849
|
882
|
777
|
759
|
773
|
792
|
701
|
701
|
647
|
654
|
653
|
538
|
524
|
571
|
|
有形固定資産
|
95
|
133
|
138
|
145
|
149
|
169
|
194
|
229
|
264
|
304
|
352
|
396
|
411
|
429
|
440
|
464
|
473
|
473
|
459
|
454
|
453
|
453
|
451
|
444
|
450
|
450
|
449
|
464
|
508
|
503
|
496
|
464
|
445
|
442
|
447
|
453
|
449
|
444
|
456
|
468
|
464
|
474
|
464
|
453
|
448
|
443
|
433
|
444
|
437
|
430
|
428
|
432
|
422
|
411
|
410
|
379
|
380
|
374
|
|
固定資産合計
|
416
|
469
|
-
|
454
|
460
|
490
|
510
|
553
|
588
|
626
|
675
|
702
|
721
|
757
|
767
|
779
|
789
|
794
|
776
|
799
|
769
|
770
|
769
|
759
|
788
|
786
|
798
|
812
|
940
|
931
|
919
|
895
|
1,007
|
1,002
|
997
|
1,028
|
1,016
|
1,008
|
1,044
|
1,053
|
1,049
|
1,088
|
1,083
|
1,033
|
1,043
|
1,018
|
985
|
1,061
|
1,051
|
1,101
|
1,091
|
1,104
|
1,094
|
931
|
929
|
930
|
866
|
872
|
|
総資産
|
819
|
892
|
888
|
898
|
990
|
1,134
|
1,115
|
1,152
|
1,207
|
1,392
|
1,688
|
1,821
|
1,641
|
1,603
|
1,573
|
1,614
|
1,612
|
1,602
|
1,553
|
1,505
|
1,511
|
1,780
|
1,751
|
1,474
|
1,494
|
1,507
|
1,547
|
1,589
|
1,774
|
1,746
|
1,746
|
1,694
|
1,755
|
1,791
|
1,736
|
1,769
|
1,746
|
1,794
|
1,816
|
1,957
|
1,950
|
2,049
|
1,974
|
1,906
|
1,892
|
1,900
|
1,763
|
1,820
|
1,824
|
1,893
|
1,793
|
1,806
|
1,741
|
1,585
|
1,582
|
1,468
|
1,391
|
1,443
|
|
買掛金
|
28
|
25
|
28
|
30
|
32
|
44
|
41
|
47
|
52
|
48
|
67
|
82
|
51
|
35
|
28
|
34
|
33
|
39
|
35
|
28
|
34
|
43
|
40
|
41
|
42
|
37
|
41
|
50
|
62
|
58
|
52
|
47
|
52
|
48
|
39
|
38
|
39
|
51
|
55
|
66
|
67
|
60
|
52
|
49
|
40
|
55
|
41
|
53
|
49
|
49
|
48
|
43
|
32
|
36
|
32
|
34
|
33
|
28
|
|
一年内返済予定の長期借入金
|
38
|
27
|
27
|
28
|
28
|
28
|
28
|
39
|
56
|
69
|
68
|
67
|
88
|
99
|
92
|
82
|
83
|
74
|
66
|
67
|
94
|
96
|
73
|
82
|
99
|
100
|
101
|
77
|
362
|
97
|
82
|
69
|
45
|
59
|
25
|
27
|
95
|
95
|
30
|
30
|
90
|
152
|
110
|
107
|
110
|
40
|
42
|
25
|
47
|
140
|
140
|
25
|
30
|
30
|
60
|
30
|
20
|
35
|
|
流動負債合計
|
213
|
216
|
-
|
182
|
241
|
299
|
300
|
320
|
359
|
473
|
708
|
776
|
588
|
518
|
450
|
418
|
409
|
420
|
411
|
407
|
448
|
491
|
451
|
399
|
394
|
400
|
419
|
447
|
734
|
447
|
428
|
439
|
402
|
414
|
368
|
356
|
420
|
484
|
466
|
542
|
561
|
616
|
540
|
529
|
494
|
384
|
365
|
359
|
372
|
445
|
434
|
328
|
309
|
308
|
339
|
296
|
260
|
283
|
|
長期借入金
|
107
|
133
|
118
|
109
|
107
|
190
|
182
|
154
|
138
|
128
|
120
|
113
|
109
|
111
|
95
|
164
|
181
|
177
|
186
|
181
|
168
|
362
|
356
|
334
|
329
|
324
|
316
|
310
|
107
|
370
|
365
|
361
|
356
|
348
|
341
|
334
|
327
|
319
|
312
|
305
|
298
|
288
|
278
|
268
|
258
|
387
|
382
|
377
|
372
|
367
|
362
|
478
|
453
|
428
|
373
|
363
|
218
|
213
|
|
固定負債合計
|
174
|
204
|
-
|
176
|
175
|
268
|
264
|
242
|
231
|
226
|
237
|
185
|
189
|
193
|
183
|
253
|
279
|
277
|
281
|
272
|
261
|
459
|
446
|
410
|
411
|
407
|
409
|
437
|
241
|
495
|
485
|
472
|
541
|
541
|
522
|
536
|
525
|
517
|
522
|
519
|
517
|
515
|
497
|
464
|
463
|
575
|
555
|
564
|
558
|
553
|
536
|
655
|
622
|
591
|
536
|
520
|
377
|
372
|
|
総負債
|
388
|
420
|
379
|
358
|
416
|
567
|
565
|
562
|
591
|
700
|
946
|
962
|
778
|
711
|
633
|
671
|
688
|
698
|
692
|
680
|
710
|
950
|
897
|
809
|
806
|
807
|
829
|
885
|
975
|
942
|
914
|
912
|
943
|
956
|
891
|
893
|
945
|
1,002
|
989
|
1,062
|
1,078
|
1,132
|
1,037
|
993
|
958
|
959
|
921
|
923
|
931
|
998
|
970
|
984
|
931
|
899
|
876
|
817
|
637
|
655
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
利益剰余金
|
720
|
749
|
790
|
827
|
866
|
950
|
992
|
1,039
|
1,076
|
1,133
|
1,226
|
1,334
|
1,378
|
1,368
|
1,415
|
1,442
|
1,457
|
1,481
|
1,477
|
1,493
|
1,477
|
1,502
|
1,539
|
1,558
|
1,564
|
1,587
|
1,609
|
1,609
|
1,611
|
1,642
|
1,675
|
1,635
|
1,658
|
1,684
|
1,708
|
1,727
|
1,726
|
1,749
|
1,786
|
1,840
|
1,868
|
1,909
|
1,939
|
1,911
|
1,931
|
1,946
|
1,901
|
1,939
|
1,931
|
1,938
|
1,882
|
1,870
|
1,866
|
1,745
|
1,751
|
1,711
|
1,816
|
1,834
|
|
株主資本
|
431
|
471
|
-
|
540
|
574
|
567
|
550
|
590
|
616
|
692
|
742
|
858
|
863
|
891
|
939
|
942
|
923
|
903
|
860
|
825
|
801
|
830
|
854
|
664
|
687
|
699
|
717
|
704
|
799
|
803
|
832
|
781
|
811
|
834
|
845
|
875
|
800
|
792
|
827
|
894
|
871
|
917
|
936
|
912
|
934
|
941
|
841
|
897
|
892
|
895
|
822
|
821
|
810
|
686
|
706
|
651
|
753
|
787
|
|
有利子負債合計
|
145
|
160
|
146
|
137
|
136
|
218
|
211
|
193
|
195
|
198
|
189
|
181
|
197
|
211
|
188
|
247
|
265
|
252
|
252
|
249
|
263
|
458
|
429
|
416
|
428
|
424
|
418
|
388
|
469
|
468
|
448
|
430
|
401
|
408
|
366
|
361
|
422
|
414
|
342
|
335
|
388
|
440
|
388
|
376
|
368
|
427
|
424
|
402
|
420
|
507
|
502
|
503
|
483
|
458
|
433
|
393
|
238
|
248
|
|
純有利子負債
|
-53
|
-70
|
-88
|
-105
|
-155
|
-167
|
-127
|
-140
|
-139
|
-214
|
-377
|
-366
|
-106
|
-23
|
-19
|
-53
|
-52
|
-52
|
-64
|
-55
|
-2
|
-98
|
-103
|
48
|
81
|
71
|
46
|
-50
|
39
|
57
|
46
|
32
|
82
|
40
|
39
|
17
|
60
|
28
|
-36
|
-89
|
25
|
61
|
86
|
21
|
51
|
45
|
116
|
123
|
173
|
255
|
252
|
235
|
261
|
225
|
195
|
195
|
25
|
-17
|
|
DEレシオ(%)
|
33.73
|
34.14
|
-
|
25.54
|
23.78
|
38.57
|
38.46
|
32.84
|
31.67
|
28.63
|
25.48
|
21.16
|
22.92
|
23.71
|
20.09
|
26.24
|
28.69
|
27.9
|
29.4
|
30.23
|
32.83
|
55.28
|
50.28
|
62.78
|
62.32
|
60.69
|
58.29
|
55.16
|
58.81
|
58.24
|
53.86
|
55.06
|
49.46
|
48.92
|
43.36
|
41.35
|
52.74
|
52.39
|
41.41
|
37.5
|
44.54
|
48.03
|
41.49
|
41.22
|
39.5
|
45.39
|
50.46
|
44.85
|
47.05
|
56.71
|
61.17
|
61.2
|
59.64
|
66.8
|
61.32
|
60.42
|
31.67
|
31.6
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|